Header cover image

AI Accelerators And VMware Revamp Fuel Semiconductor Success

WA
WarrenAINot Invested
Based on Analyst Price Targets

Published

July 17 2024

Updated

October 16 2024

Narratives are currently in beta

Key Takeaways

  • AI revenue growth and custom AI accelerators position Broadcom for increased market share in the AI sector, bolstered by securing significant customers.
  • Strategic R&D investments and operational efficiency improvements suggest a bright outlook for semiconductor revenue and enhanced shareholder returns.
  • Broadcom's shift towards AI and reliance on key hyperscale customers, alongside the financial risks from the VMware acquisition, could significantly affect its revenue and financial stability.

Catalysts

About Broadcom
    Designs, develops, and supplies various semiconductor devices with a focus on complex digital and mixed signal complementary metal oxide semiconductor based devices and analog III-V based products worldwide.
What are the underlying business or industry changes driving this perspective?
  • AI revenue growth and expansion into custom AI accelerators indicate a potential increase in revenue and market share in the AI semiconductor sector, further strengthened by securing three significant customers for these accelerators.
  • The ongoing transformation of VMware and its shift towards a subscription-based model, particularly with VMware Cloud Foundation, suggests an increase in stable, recurring revenue and an improvement in net margins due to cost reductions and efficiency improvements in this segment.
  • Broadcom’s strategic investments in semiconductor R&D, especially in networking and AI, hint at future revenue growth from new products and technologies, supporting a positive outlook for semiconductor revenue, particularly as non-AI networking shows signs of recovery.
  • The reduction in VMware operating expenses and the targeted EBITDA goal exceeding expectations for the next fiscal year indicate operational efficiency and margin improvement which could contribute to an uplift in the company’s valuation.
  • Broadcom's disciplined approach to capital allocation, including dividend payments and debt reduction, enhances shareholder return and improves the company’s financial stability, potentially making the stock more attractive to investors looking for stable, long-term performance.

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Broadcom's revenue will grow by 17.0% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 11.7% today to 41.7% in 3 years time.
  • Analysts expect earnings to reach $31.2 billion (and earnings per share of $6.91) by about October 2027, up from $5.5 billion today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 35.3x on those 2027 earnings, down from 149.8x today. This future PE is greater than the current PE for the US Semiconductor industry at 28.5x.
  • Analysts expect the number of shares outstanding to decline by 1.08% per year for the next 3 years.
  • To value all of this in today's dollars, we will use a discount rate of 8.18%, as per the Simply Wall St company report.

Risks

What could happen that would invalidate this narrative?
  • A continued pause in telco and service provider spending could cause further declines in broadband revenue, adversely affecting overall revenue growth.
  • The focus on AI and custom accelerators may lead to significant R&D and operational expenses, potentially compressing net margins if these initiatives do not generate expected returns.
  • The high dependence on a few hyperscale customers for AI and custom accelerator revenue introduces concentration risk, where loss or reduced spending by any of these customers could significantly impact revenue.
  • The shift in strategy towards AI and VMware integration requires high execution risk, where failure could impact earnings due to increased costs and missed revenue opportunities.
  • The heavy debt burden from the VMware acquisition and related restructuring poses a risk to financial stability, potentially impacting net income and cash flows if interest rates rise or if profitability wanes.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $192.84 for Broadcom based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $240.0, and the most bearish reporting a price target of just $155.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2027, revenues will be $75.0 billion, earnings will come to $31.2 billion, and it would be trading on a PE ratio of 35.3x, assuming you use a discount rate of 8.2%.
  • Given the current share price of $175.98, the analyst's price target of $192.84 is 8.7% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Fair Value
US$192.8
6.7% undervalued intrinsic discount
WarrenAI's Fair Value
Future estimation in
PastFuture020b40b60b2013201620192022202420252027Revenue US$75.0bEarnings US$31.2b
% p.a.
Decrease
Increase
Current revenue growth rate
14.08%
Semiconductors revenue growth rate
0.92%
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.